Valuation IRPC

Stocks

End-of-day quote Thailand S.E. Other stock markets 09/07/2026			5-day change	1st Jan Change
1.840 ^THB	-3.16%		+1.10%	+85.86%

12/05	IRPC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
24/04	Kasikorn Securities Upgrades IRPC to Outperform from Neutral, Price Target is THB2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,377	61,640	41,229	25,105	20,206	37,555	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	85.86%	-	-
Enterprise Value (EV) ¹	1,28,474	1,30,299	1,06,315	87,187	61,247	74,751	68,399	60,969
Change	-	1.42%	-18.41%	-17.99%	-29.75%	22.05%	-8.5%	-10.86%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	9.49x	17.7x	15.1x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.54x	0.53x	0.52x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.4x	0.9x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.12x	0.13x	0.13x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.25x	0.24x	0.22x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	4.33x	5.7x	4.95x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	12.1x	23.4x	12.7x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	8.48x	7.78x	6.77x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	11.8%	12.9%	14.8%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.027	0.0195	0.027
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.47%	1.06%	1.47%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.1938	0.1041	0.1222
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	13.9%	18.8%	22.1%
Net sales ¹	2,55,115	3,24,800	3,19,047	3,14,833	2,79,572	3,04,734	2,86,029	2,79,340
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	17,262	11,994	12,325
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	6,187	2,921	4,809
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	4,538	1,926	2,614
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	37,195	30,844	23,414
Reference price ²	3.840	3.020	2.020	1.230	0.990	1.840	1.840	1.840
Nbr of stocks (in thousands)	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	-	-
Announcement Date	08/02/22	07/02/23	13/02/24	10/02/25	17/02/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IRPC	9.8x	0.25x	4.4x	1.42%	115.68Cr
ORLEN SPÓLKA AKCYJNA	8.81x	0.66x	4.84x	5.1%	4.3TCr
TÜRKIYE PETROL RAFINERILERI	9.09x	0.32x	4.12x	11.39%	1.05TCr
IDEMITSU KOSAN CO.,LTD.	10.09x	0.26x	9.91x	3.23%	914.62Cr
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	8.77x	0.45x	4.99x	4.26%	529.13Cr
ICAHN ENTERPRISES L.P.	18.3x	-	-	-	491.94Cr
HELLENIQ ENERGY HOLDINGS S.A.	6.34x	0.47x	4.28x	6.07%	374.6Cr
SINOPEC SHANGHAI PETROCHEMICAL COMPANY LIMITED	-70.33x	0.24x	8.89x	2.06%	352.77Cr
CALUMET, INC.	-9.97x	1.19x	14.18x	-.--%	338.04Cr
DELEK US HOLDINGS, INC.	10.33x	0.46x	4.47x	1.82%	343.52Cr
Average	0.12x	0.48x	6.68x	3.93%	881.09Cr
Weighted average by Cap.	5.58x	0.54x	5.82x	5.16%